Company Valuation: Samkrg Pistons and Rings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 754.7 1,502 1,422 1,186 1,387 1,196
Change - 98.96% -5.33% -16.55% 16.89% -13.74%
Enterprise Value (EV) 1 934.1 1,560 1,625 1,480 1,782 1,762
Change - 67.01% 4.16% -8.92% 20.4% -1.12%
P/E Ratio 3.85x 8.67x 10.2x 8.08x 11x 20.3x
PBR 0.51x 0.91x 0.81x 0.66x 0.73x 0.62x
PEG - -0.7x -0.5x 1.39x -0.8x -0.4x
Capitalization / Revenue 0.33x 0.67x 0.6x 0.5x 0.56x 0.49x
EV / Revenue 0.4x 0.7x 0.69x 0.63x 0.72x 0.72x
EV / EBITDA 2.38x 4.24x 4.88x 4.19x 5.58x 5.81x
EV / EBIT 3.51x 6.52x 7.94x 6.67x 9.29x 10.7x
EV / FCF 7.27x 15.6x -14.8x 60.1x -18.7x -20.7x
FCF Yield 13.8% 6.42% -6.74% 1.66% -5.35% -4.83%
Dividend per Share 2 5 5 2.5 2.5 2 0.5
Rate of return 6.51% 3.27% 1.73% 2.07% 1.42% 0.41%
EPS 2 19.96 17.64 14.13 14.95 12.84 6.01
Distribution rate 25.1% 28.3% 17.7% 16.7% 15.6% 8.32%
Net sales 1 2,321 2,226 2,355 2,350 2,460 2,444
EBITDA 1 392.8 368.2 332.8 353.1 319.6 303.1
EBIT 1 266 239.3 204.6 221.8 191.7 164.9
Net income 1 196 173.2 138.8 146.8 126.1 59.03
Net Debt 1 179.4 58.44 203.4 293.6 395.2 565.7
Reference price 2 76.85 152.90 144.75 120.80 141.20 121.80
Nbr of stocks (in thousands) 9,821 9,821 9,821 9,821 9,821 9,821
Announcement Date 8/27/20 A 9/5/21 A 9/3/22 A 8/25/23 A 8/28/24 A 9/2/25 A
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.38M
27.32x1.78x14.68x1.15% 53.41B
18.56x0.76x5.61x3.14% 36.61B
12.74x0.79x10.46x1.15% 35.71B
12.1x0.64x5.12x3.49% 31.16B
13.15x2.42x8.5x4.46% 19.65B
10.98x0.51x5.03x2.97% 18.17B
12.05x1.05x6.1x4.28% 16.74B
37.29x1.3x14.33x0.59% 15.92B
32.89x3.04x18.16x0.93% 15.57B
Average 19.67x 1.37x 9.78x 2.46% 24.3B
Weighted average by Cap. 19.49x 1.29x 9.85x 2.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 520075 Stock
  4. Valuation Samkrg Pistons and Rings Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!